Here is an example of a typical 3-4 bedroom home. For a detailed analysis of your home, call us at 540-874-5249.
Rental Analysis | for: | ||||||
Rental Income | |||||||
Summer Weekly | 2,500 | Summer Nightly | 420 | ||||
July 4th Week | 2,750 | 460 | |||||
Spring / Fall Weekly | 1,667 | Spring / Fall Nightly | 280 | ||||
Winter Weekly | 1,250 | Winter Nightly | 210 | ||||
Holiday | 1,875 | Holiday Nightly | 315 | ||||
Short Term Vacation ONLY | Long Term Yearly ONLY | Short / Long Term Combo | |||||
9 Summer Weeks | 22,500 | Long Term Monthly Rate | 1,500 | 9 Summer Weeks | 22,500 | ||
4 Spring / Fall Weeks | 6,667 | 12 Months Rental Income | 18,000 | 1 Holiday Week | 1,875 | ||
4 Winter Weeks | 5,000 | 15% Commission | 2,700 | 22% Commission | 5,363 | ||
1 Holiday Week | 1,875 | ||||||
Net Rental Income | 36,042 | Net Rental Income | 15,300 | Net Short Term Income | 19,013 | ||
22% Commission | 7,929 | ||||||
reduces 1% annually down to 17% | Tenant Pays Utilities | Utilities at $300/mo x 6 months | 1,800 | ||||
Net Rental Income | 28,113 | Tenant Maintains Lawn | |||||
Utilities at $300/mo x 12 months | 2,640 | POA Dues | Actual Short Term Income | 17,213 | |||
Lawn maintenance ($150 mo x 5) | 750 | Actual Rental Income | 14,100 | ||||
6 Months Winter Long Term | 7,500 | ||||||
Actual Rental Income | 24,723 | (winter month = 1/2 summer week) | |||||
15% Commission | 1,125 | ||||||
Actual Long Term Income | 6,375 | ||||||
Actual Short & Long Term Income | 23,588 |